- PROFIT & LOSS
- BALANCE SHEET
- RETURN CALCULATOR
- CORPORATE ACTION
- SHAREHOLDING PATTERN
- QUARTERLY RESULT
| 2018 ( ₹ in Cr. ) | 2017 ( ₹ in Cr. ) | 2016 ( ₹ in Cr. ) | 2015 ( ₹ in Cr. ) | 2014 ( ₹ in Cr. ) | |
|---|---|---|---|---|---|
| INCOME : | |||||
| Sales Turnover | 810.4 | 676 | 488.56 | 475.9 | 391.47 |
| Other Income | 9.79 | 2.22 | 0.6 | 0.87 | 0.97 |
| Stock Adjustments | -0.76 | 15.72 | 1.71 | -6.14 | 21.25 |
| Total Income | 819.43 | 693.94 | 490.87 | 470.63 | 413.69 |
| EXPENDITURE : | |||||
| Raw Materials | 521.59 | 425.4 | 293.95 | 281.09 | 256.34 |
| Excise Duty | 15.1 | 55.31 | 33.05 | 37.14 | 30.09 |
| Power and Fuel Cost | 17.9 | 15.31 | 12.77 | 10.4 | 9.8 |
| Other Manufacturing Expenses | 28.74 | 24.72 | 20.82 | 17.94 | 13.41 |
| Employee Cost | 35.25 | 31.51 | 27.19 | 23.23 | 20.44 |
| Selling and Administration Expenses | 32.15 | 24.57 | 20.41 | 16.92 | 14.77 |
| Miscellaneous Expenses | 5.49 | 4.32 | 0.86 | 0.63 | 4.39 |
| Less: Preoperative Expenditure Capitalised | 0 | 0 | 0 | 0 | 0 |
| Profit before Interest, Depreciation and Tax | 163.22 | 112.8 | 81.83 | 83.29 | 64.46 |
| Interest and Financial Charges | 11.63 | 12.45 | 13.24 | 17.5 | 16.56 |
| Profit before Depreciation and Tax | 151.59 | 100.35 | 68.59 | 65.79 | 47.9 |
| Depreciation | 16.42 | 16.43 | 17.03 | 17.73 | 17.83 |
| Profit Before Tax | 135.17 | 83.92 | 51.56 | 48.06 | 30.07 |
| Tax | 36.86 | 29.39 | 17.68 | 16.31 | 9.92 |
| Profit After Tax | 98.31 | 54.53 | 33.88 | 31.75 | 20.15 |
| Adjustment below Net Profit | -0.14 | -0.1 | -0.1 | -0.03 | 0 |
| P and L Balance brought forward | 154.81 | 103.11 | 71.24 | 42.28 | 22.63 |
| Appropriations | 0.64 | 2.51 | 2.51 | 2.76 | 0.5 |
| P and L Bal. carried down | 252.35 | 155.03 | 102.5 | 71.24 | 42.28 |
| Equity Dividend | 0.64 | 0.51 | 0.51 | 0.64 | 0.42 |
| Preference Dividend | 0 | 0 | 0 | 0 | 0 |
| Corporate Dividend Tax | 0 | 0 | 0 | 0.13 | 0.07 |
| Equity Dividend (%) | 15 | 0 | 12 | 15 | 10 |
| Earning Per Share (Rs.) | 231.4 | 128.35 | 79.73 | 74.43 | 47.25 |
| Book Value | 701.97 | 472.4 | 344.57 | 266.28 | 193.42 |
| Extraordinary Items | 1.32 | -0.17 | 0.03 | 0 | -0.22 |
| 2018 ( ₹ in Cr. ) | 2017 ( ₹ in Cr. ) | 2016 ( ₹ in Cr. ) | 2015 ( ₹ in Cr. ) | 2014 ( ₹ in Cr. ) | |
|---|---|---|---|---|---|
| SOURCES OF FUNDS : | |||||
| Share Capital | 4.25 | 4.25 | 4.25 | 4.25 | 4.25 |
| Reserves and Surplus | 294 | 196.46 | 142.15 | 108.89 | 77.93 |
| Total Shareholders Funds | 298.25 | 200.71 | 146.4 | 113.14 | 82.18 |
| Secured Loans | 0 | 0 | 39.58 | 91.39 | 91.01 |
| Unsecured Loans | 129.13 | 115.36 | 73.31 | 50.56 | 52.57 |
| Total Debt | 129.13 | 115.36 | 112.89 | 141.95 | 143.58 |
| Total Liabilities | 427.38 | 316.07 | 259.29 | 255.09 | 225.76 |
| APPLICATION OF FUNDS : | |||||
| Gross Block | 256.99 | 224.73 | 212.98 | 196.76 | 184.59 |
| Less: Accum. Depreciation | 109.27 | 93.69 | 77.26 | 60.14 | 42.32 |
| Net Block | 147.72 | 131.04 | 135.72 | 136.62 | 142.27 |
| Capital Work in Progress | 7.14 | 1.21 | 0.54 | 1.67 | 0.57 |
| Investments | 0.09 | 0.09 | 20.14 | 29.79 | 0.26 |
| Current Assets, Loans and Advances | |||||
| Inventories | 94.17 | 83.86 | 56.75 | 57.39 | 67.43 |
| Sundry Debtors | 221.61 | 120.15 | 88.17 | 79.53 | 60.41 |
| Cash and Bank Balance | 4.99 | 3.36 | 3.77 | 4.64 | 4.9 |
| Loans and Advances | 28.36 | 30.35 | 20.69 | 25.76 | 31.49 |
| Less: Current Liab. and Prov. | |||||
| Current Liabilities | 72.36 | 47.14 | 64.12 | 77.06 | 80.88 |
| Provisions | 4.33 | 6.86 | 2.36 | 3.26 | 0.68 |
| Net Current Assets | 272.44 | 183.72 | 102.9 | 87 | 82.67 |
| Miscellaneous Expenses not w/o | 0 | 0 | 0 | 0 | 0 |
| Total Assets | 427.39 | 316.06 | 259.3 | 255.08 | 225.77 |
| Contingent Liabilities | 17.58 | 16.89 | 17.01 | 15.01 | 3.56 |
If I had made LUMPSUM investment of ₹ 1,00,000
in BHARAT RASAYAN LTD.
Months ago
My investment would be worth
₹ 1,41,900
with a Gain of
41.90 %
